|
's
<br /> e
<br /> S
<br /> S
<br /> s
<br /> GENERAL FUND 101-GENERAL GOVERNMENT
<br /> .. . ;; ......
<br /> I,IBL1C:1nJC3RK5::.........::::'..
<br /> PERSONNEL SERVICES 1,091,120 1,096,459 1,232,690 1,334,945 1,665,276 1,940,238
<br /> SUPPLIES 297,565 247,499 383,218 325,477 502,490 472,403
<br /> OTHER SERVICES&CHARGES 620,510 598,537 410,981 1,406,511 780,449 843,548 Y
<br /> CAPITAL OUTLAY - 450,964 127,057 384,556 1,171,818 44,500
<br /> TOTAL EXPENDITURE BY OBJECT 2,009,196 2,393,459 2,153,946 3,451,490 4,120,033 3,300,689
<br /> LINE ITEM DETAIL BY COST CENTER OR SUB-FUNCTION G
<br /> .......:....................::: ;:::::.:::: %
<br /> PURL W©RI{S ... .... 30i312.
<br /> IC .
<br /> -.yr ..-w-.,,✓'...r�r'.y......-,-. a^.✓i.✓..v...... ri,rn....^'. ...u..y.,:�u:r.:%:-r.Y.:s:':'.:.;..;r. -:Y:::� .:y'.".!,:,:�F".':+ .'�:"; ,*:Y/f�>:. -M-">:ti^?'...:��•'"'!
<br /> 77771
<br /> EXPEN DITU RE 13Y 0 BJ ECT R ECAP ALL 5 U B-F LIN CTIONS -2020 Actual- -2021 Actual- -2022 Actual- -2023 Actual- -2024 Adopted- -2025 Requested-
<br /> .,...w. .< .a. r.�....✓ ..r .r wrr!..i. .. r..,x,..�..^✓' r.^:,r,.rn-. /. .. ..C:r^':, '°-:YN,a-,.,:'rrr;-w:.:^:K.::...•:.. ....:/::.-. nsy.:..r-
<br /> ;.:^-�
<br /> aiyr'w
<br /> �•,..w-:::'.w ✓r�w��..r
<br /> r
<br /> .,.. -././..,.....>..�...-r:•r^. ^ r..(„ ..... .,....../^ ... ... ........, N....:'•�:••;:F•��r..,::;r..Y...�:�. µ��: �w�.�� � ';':%: �,r:y:..-.<,-'M'M�:r:'»%%��`':^.^"' .:%=•;'-'''',',-.,,<✓..,',r''....r v. ,,.�;��i�.;, � ..N
<br /> ..�e... .. Y.,�. .. ,.,,I r. .. i i.. ..,..n.,.,.,.,,..,.......,.._.. r.,.^.. .,,.......,r..r -::r :-�s:; .:/..':-'•>.. ,.r,✓•'..?.;:i";b'i',;'::%;;:"rr::'%i�wrl :�;sv"w;- _..�..w;:�-.,i!:a,.'y,�......,.. .. /.r.i' ...... ,.,... ....,/...... ...-...„....iw.,r.......",..-Y. ,,�.M -roa>�, „•:vim•;;�;':.;...,.
<br /> r_ r
<br /> .,. ,^.. ...r_,w.... w^, r. ^. .�' ,, vwa.r..,:....-,.......r...,..w..a..., ,,i ,i:, .y.. .r•:..... _. .r .... .. .._.r_ ./.. .....,..,r�,.. _,..,-,�.. ...,..... ../.;, M:.r �a�s.•:,^ ��✓,.-__• .'-^�,^air.', :i;���:.�';r'^'�'.:�.
<br /> .. .. � �...i� .. ,.--,... .�.,... .. .^ ,.,. .. . .... . ,..,>. ., .. ..,iy /. �r-' .<.,r-� ...r?'w '•'=`;;;sir;;;.,
<br /> pp
<br /> ..���.. .... �... .. ...._.....✓..,.._ _..,...,,., ..... /.r......<.._...,., ....,__......,,...,, "=:':.�%a: �.'.•Jr.;='^�^., .✓arm%;
<br /> s... .. ... .. -,,,v ..✓ ., ..<,._...^. ..^ .......^.-,....................... ........a :✓T.:� •::.�. ...� ../•'" h..^ r -. ✓ ✓ .. .r., ..-,-r.,.---.� -^._ .w..... .... ..w r.��l:Ar'^` .. .v
<br /> ................✓.-.�,/.'''.,:..5-.....-.. ..,.. .-..... ...^. J .r ... , .,,/'r. .J v .,.. � ..� .'v�.......a..,... ...-........ .^. ...................�..................................................,..r............n............`.......'^�%:_r.......i._.........�...✓.....<.......................d..................................._._..............................-.....v..v............�/......
<br /> WAGES AND SALARIES
<br /> 6102 F.T.REGULAR-WAGES&SALARIES 742,654 735,374 797,269 910,184 1,131,557 1,347,009
<br /> 6103 FULL TIME-REGULAR-OVERTIME 36,306 38,417 42,299 48,290 32,000 521000
<br /> 6105 TEMPORARY-WAGES&SALARIES 23,232 24,632 30,256 20,426 34,208 341208 ->
<br /> 6106 OVERTIME-TEMPORARY 259 878 636 - - -
<br /> TOTAL WAGES AND SALARIES 802,452 799,301 870,461 978,901 1,197,765 1,433,217
<br /> OTHER GROSS EARNINGS
<br /> 6108 SEVERANCE PAY - 4,555 65,629 9,124 -
<br /> TOTAL OTHER GROSS EARNINGS - 4,555 65,629 9,124
<br /> EMPLOYER CONTRIBUTIONS
<br /> 6121 PERA CONTRIBUTIONS 52,794 57,508 62,881 72,058 87,267 104,926
<br /> 6122 FICA/MEDICARE CONTRIBUTIONS 57,007 58,852 64,665 73,407 95,330 110,967
<br /> 6131 GROUP INSURANCE 135,034 140,084 124,889 155,962 217,658 224,301
<br /> 6133 WORKERS COMP INSURANCE PREMIUM 43,834 36,159 44,165 45,494 67,256 66,827
<br /> TOTAL EMPLOYER CONTRIBUTIONS 288,669 292,604 296,601 346,921 467,511 507,021
<br /> Total PERSONNEL.SERVICES 1,091,120 1,096,459 1,232,690 1,334,945 1,665,276 1,940,238
<br /> .......�. ->...,,., .N.,....r..�...f..... ....wr.✓....w.,.. .... ....^,........ ...,:.�.. ,..:.�.... .�.r ;:rr� ..r�,x:w%==:=<.,:��^=�;r�;,r'"^:'.=?:r,;aM='c`;�;:"'
<br /> ....>..�,.✓,....-,�.->",""..........,,..,..w.r,r�_....,.,.,,....-.r",._.ter.,..:.m.,",...,,,...,.,.,r�...,n.�....Y^r_..^..............�,...... .,...._M,.-.....r...:.,:>,,:�-,i:=�x'„�'=r.:te.•„>;,;:•;%aM'!c�:^4:. r.,;".:;=;'rr
<br /> ..��..... .✓.<. .....�. r!-r... -.. ri.... ..('...�.....n....... .�......�............................nr^w....... r s M .'�:.�:i�✓j':'�"%=>�v.'^'.:...�•"'.'.'%���i'.. r........... ..^n....rt......._........,.,,..........,...,-..,r....^..r',..a ............,..... .._..."......_......._..�.".__�"__._..-.._._...,.___..-..___..h_.._..._...�__-`_.___.._._�-„�_-.N._.._....N..._..<_�.__..-.-..,.1_.,^....^....",....."...,.._-.,"..a.��......._..,.✓.�_.....-_.✓_sr-wr.-.......,"_.r___.w.._u...-.,.,..--e�_...-...___.....___-•__....._.._"-."..__,._..._._..r_'.____._zr_..__.-._�...r-...._,.____`r_./N._�....%__..___.........Y...�..../F.._"___.�,1.:%.%'L:�'�....._.
<br /> OFFICE supPi_iEs"..._...,_...._.._...._.w_....a.._.F....-.. �_._....�...�w .
<br /> 6205 DRAFTING SUPPLIES - - - - -
<br /> 6208 MISCELLANEOUS OFFICE SUPPLIES 1,010 1,096 2,006 2,922 1,550 2,100
<br /> TOTAL OFFICE SUPPLIES 1,010 1,096 2,006 2,922 1,550 2,100
<br /> OPERATING SUPPLIES
<br /> 6221 CLEANING SUPPLIES - - - - - -
<br /> 6223 GASOLINE 17,893 17,420 21,314 24,531 39,800 39,500
<br /> 6225 DIESEL FUEL 34,544 32,384 54,169 48,950 61,000 65,000
<br /> 6227 LUBRICANTS&ADDITIVES 3,553 6,269 6,106 6,305 7,500 9,000
<br /> 6229 SHOP MATERIALS 2,720 1,692 3,825 2,915 4,000 4,000
<br /> 6231 UNIFORMS&TURN-OUT GEAR 3,825 6,315 7,231 9,036 8,150 12,500
<br /> 6249 MISCELLANEOUS OPERATING SUPPLY 9,794 7,331 10,983 9,825 12,250 12,150
<br /> TOTAL OPERATING SUPPLIES 72,328 71,411 103,627 101,563 132,700 142,150
<br /> REPAIR AND MAINTENANCE SSUPPLIES
<br /> 6257 OTHER VEHICLE PARTS 85,883 52,237 83,858 77,135 84,800 85,600
<br /> 6259 BUILDING MAINT/REPAIR SUPPLIES 1,677 563 2,622 3,619 2,700 2,700
<br /> 6261 SAND&GRAVEL 2,907 _ 2,300 2,779 5,300 5,300
<br /> 6263 SALT 92,362 68,800 129,704 68,426 192,240 147,053
<br /> 6265 ASPHALT 22,316 32,491 32,311 31,135 33,000 35,000
<br /> 6267 OTHER STREET MAINTENANCE SUPPL 4,798 5,303 10,675 14,920 16,500 16,500
<br /> 6269 LANDSCAPE MATERIALS 1,520 1,174 952 1,076 7,500 7,500
<br /> 6275 OTHER EQUIPMENT PARTS - - - - - -
<br /> TOTAL REPAIR AND MAINTENANCE SUPPLIES 211,463 160,568 262,422; 199,090 342,040 299,653
<br /> SMALL TOOLS AND MINOR EQUIPMENT
<br /> 6281 SMALL TOOLS&MINOR EQUIPMENT 12,764 14,424 15,163 21,903 26,200 28,500
<br /> TOTAL.SMALL TOOLS AND MINOR EQUIPMENT 12,764 14,424 15,163 21,903 26,200 28,500
<br /> Tnta15UPPLIE5 297,565 247,499 383,218 325,477 502,490 472,403
<br /> 37
<br />
|